XML 84 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Jun. 22, 2011
Debt:      
Note 9 - Loan Payable

NOTE 9 – LOAN PAYABLE

 

On December 20, 2012, we received gross proceeds of $100,000 pursuant to the terms of a Loan Agreement dated December 20, 2012.  The loan is secured by a Deed of Assignment for certain inventory and all proceeds from the sale of the inventory.  The loan is payable on June 23, 2013, six months from the date of the agreement.  We prepaid interest of $25,000 for the term of the loan and $15,000 for loan costs, which are being amortized over the life of the note.  We recognized $1,486 and $0 of interest expense and $892 and $0 for loan cost amortization within interest expense for the years ended December 31, 2012 and 2011, respectively.

 

Total principal payments for future years for the Convertible Bridge Loans, the Convertible Debentures described in Note 7, the Convertible Bridge Loans described in Note 8 and the Loan Payable are as follows as of December 31, 2012:

 

 

December 31, 2012

2013

 

4,526,750

 

$

4,526,750

 

 

 

   
Face amount $ 4,117,750 $ 4,117,750 $ 4,117,750
Original issue discount (155,443) (465,072) (617,750)
Fair Value of Convertible Debentures 3,962,307    
2013 $ 4,526,750    
Schedule of maturities of debt

Total principal payments for future years for the Convertible Bridge Loans, the Convertible Debentures described in Note 7, the Convertible Bridge Loans described in Note 8 and the Loan Payable are as follows as of December 31, 2012:

 

 

December 31, 2012

2013

 

4,526,750

 

$

4,526,750

   
Schedule of Carrying Values of Convertible Debentures

 

 

December 31, 2012

 

December 31, 2011

 

June 22, 2011           (Issue Date)

Face amount

 $

4,117,750

$

4,117,750

$

4,117,750

Original issue discount

 

(155,443)

(465,072)

(617,750)

3,962,307

3,652,678

3,500,000

Beneficial conversion feature

and warrant allocation

 

(415,811)

(1,138,766)

(1,447,812)

Carrying value

 $

3,546,496

$

2,513,912

$

2,052,188